Calculadora Hipotecaria

Precio de venta:
Porciento de pronto: %
Términos de Años: años
Interés anual: %
 


Información de Pagos de la Hipoteca:
Pronto Pago: $2,900.00
Precio a Financiar: $55,100.00
Pago Mensual: $366.58


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $321.42 $45.17 $55,054.83
2 $321.15 $45.43 $55,009.41
3 $320.89 $45.69 $54,963.71
4 $320.62 $45.96 $54,917.75
5 $320.35 $46.23 $54,871.52
6 $320.08 $46.50 $54,825.03
7 $319.81 $46.77 $54,778.26
8 $319.54 $47.04 $54,731.22
9 $319.27 $47.32 $54,683.90
10 $318.99 $47.59 $54,636.31
11 $318.71 $47.87 $54,588.44
12 $318.43 $48.15 $54,540.29
Total de años: 1
  Usted invertirá: $4,398.98 en su casa en el año 1
$3,839.27 irá al INTERES
$559.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $318.15 $48.43 $54,491.86
14 $317.87 $48.71 $54,443.15
15 $317.59 $49.00 $54,394.15
16 $317.30 $49.28 $54,344.87
17 $317.01 $49.57 $54,295.30
18 $316.72 $49.86 $54,245.44
19 $316.43 $50.15 $54,195.29
20 $316.14 $50.44 $54,144.85
21 $315.84 $50.74 $54,094.11
22 $315.55 $51.03 $54,043.08
23 $315.25 $51.33 $53,991.75
24 $314.95 $51.63 $53,940.12
Total de años: 2
  Usted invertirá: $4,398.98 en su casa en el año 2
$3,798.81 irá al INTERES
$600.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $314.65 $51.93 $53,888.19
26 $314.35 $52.23 $53,835.95
27 $314.04 $52.54 $53,783.41
28 $313.74 $52.85 $53,730.57
29 $313.43 $53.15 $53,677.41
30 $313.12 $53.46 $53,623.95
31 $312.81 $53.78 $53,570.18
32 $312.49 $54.09 $53,516.09
33 $312.18 $54.40 $53,461.68
34 $311.86 $54.72 $53,406.96
35 $311.54 $55.04 $53,351.92
36 $311.22 $55.36 $53,296.56
Total de años: 3
  Usted invertirá: $4,398.98 en su casa en el año 3
$3,755.42 irá al INTERES
$643.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $310.90 $55.69 $53,240.87
38 $310.57 $56.01 $53,184.86
39 $310.25 $56.34 $53,128.53
40 $309.92 $56.67 $53,071.86
41 $309.59 $57.00 $53,014.86
42 $309.25 $57.33 $52,957.54
43 $308.92 $57.66 $52,899.87
44 $308.58 $58.00 $52,841.87
45 $308.24 $58.34 $52,783.54
46 $307.90 $58.68 $52,724.86
47 $307.56 $59.02 $52,665.84
48 $307.22 $59.36 $52,606.47
Total de años: 4
  Usted invertirá: $4,398.98 en su casa en el año 4
$3,708.90 irá al INTERES
$690.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $306.87 $59.71 $52,546.76
50 $306.52 $60.06 $52,486.70
51 $306.17 $60.41 $52,426.30
52 $305.82 $60.76 $52,365.53
53 $305.47 $61.12 $52,304.42
54 $305.11 $61.47 $52,242.95
55 $304.75 $61.83 $52,181.11
56 $304.39 $62.19 $52,118.92
57 $304.03 $62.55 $52,056.37
58 $303.66 $62.92 $51,993.45
59 $303.30 $63.29 $51,930.16
60 $302.93 $63.66 $51,866.51
Total de años: 5
  Usted invertirá: $4,398.98 en su casa en el año 5
$3,659.01 irá al INTERES
$739.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $302.55 $64.03 $51,802.48
62 $302.18 $64.40 $51,738.08
63 $301.81 $64.78 $51,673.30
64 $301.43 $65.15 $51,608.15
65 $301.05 $65.53 $51,542.61
66 $300.67 $65.92 $51,476.70
67 $300.28 $66.30 $51,410.40
68 $299.89 $66.69 $51,343.71
69 $299.50 $67.08 $51,276.63
70 $299.11 $67.47 $51,209.16
71 $298.72 $67.86 $51,141.30
72 $298.32 $68.26 $51,073.05
Total de años: 6
  Usted invertirá: $4,398.98 en su casa en el año 6
$3,605.52 irá al INTERES
$793.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $297.93 $68.66 $51,004.39
74 $297.53 $69.06 $50,935.33
75 $297.12 $69.46 $50,865.87
76 $296.72 $69.86 $50,796.01
77 $296.31 $70.27 $50,725.74
78 $295.90 $70.68 $50,655.06
79 $295.49 $71.09 $50,583.96
80 $295.07 $71.51 $50,512.46
81 $294.66 $71.93 $50,440.53
82 $294.24 $72.35 $50,368.18
83 $293.81 $72.77 $50,295.42
84 $293.39 $73.19 $50,222.23
Total de años: 7
  Usted invertirá: $4,398.98 en su casa en el año 7
$3,548.16 irá al INTERES
$850.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $292.96 $73.62 $50,148.61
86 $292.53 $74.05 $50,074.56
87 $292.10 $74.48 $50,000.08
88 $291.67 $74.91 $49,925.16
89 $291.23 $75.35 $49,849.81
90 $290.79 $75.79 $49,774.02
91 $290.35 $76.23 $49,697.79
92 $289.90 $76.68 $49,621.11
93 $289.46 $77.13 $49,543.98
94 $289.01 $77.58 $49,466.41
95 $288.55 $78.03 $49,388.38
96 $288.10 $78.48 $49,309.90
Total de años: 8
  Usted invertirá: $4,398.98 en su casa en el año 8
$3,486.65 irá al INTERES
$912.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $287.64 $78.94 $49,230.96
98 $287.18 $79.40 $49,151.56
99 $286.72 $79.86 $49,071.69
100 $286.25 $80.33 $48,991.36
101 $285.78 $80.80 $48,910.56
102 $285.31 $81.27 $48,829.29
103 $284.84 $81.74 $48,747.55
104 $284.36 $82.22 $48,665.33
105 $283.88 $82.70 $48,582.63
106 $283.40 $83.18 $48,499.45
107 $282.91 $83.67 $48,415.78
108 $282.43 $84.16 $48,331.62
Total de años: 9
  Usted invertirá: $4,398.98 en su casa en el año 9
$3,420.70 irá al INTERES
$978.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $281.93 $84.65 $48,246.97
110 $281.44 $85.14 $48,161.83
111 $280.94 $85.64 $48,076.20
112 $280.44 $86.14 $47,990.06
113 $279.94 $86.64 $47,903.42
114 $279.44 $87.15 $47,816.27
115 $278.93 $87.65 $47,728.62
116 $278.42 $88.16 $47,640.46
117 $277.90 $88.68 $47,551.78
118 $277.39 $89.20 $47,462.58
119 $276.87 $89.72 $47,372.86
120 $276.34 $90.24 $47,282.62
Total de años: 10
  Usted invertirá: $4,398.98 en su casa en el año 10
$3,349.98 irá al INTERES
$1,049.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $275.82 $90.77 $47,191.86
122 $275.29 $91.30 $47,100.56
123 $274.75 $91.83 $47,008.73
124 $274.22 $92.36 $46,916.37
125 $273.68 $92.90 $46,823.47
126 $273.14 $93.44 $46,730.02
127 $272.59 $93.99 $46,636.03
128 $272.04 $94.54 $46,541.49
129 $271.49 $95.09 $46,446.40
130 $270.94 $95.64 $46,350.76
131 $270.38 $96.20 $46,254.56
132 $269.82 $96.76 $46,157.79
Total de años: 11
  Usted invertirá: $4,398.98 en su casa en el año 11
$3,274.15 irá al INTERES
$1,124.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $269.25 $97.33 $46,060.47
134 $268.69 $97.90 $45,962.57
135 $268.11 $98.47 $45,864.10
136 $267.54 $99.04 $45,765.06
137 $266.96 $99.62 $45,665.44
138 $266.38 $100.20 $45,565.24
139 $265.80 $100.78 $45,464.46
140 $265.21 $101.37 $45,363.09
141 $264.62 $101.96 $45,261.12
142 $264.02 $102.56 $45,158.56
143 $263.42 $103.16 $45,055.41
144 $262.82 $103.76 $44,951.65
Total de años: 12
  Usted invertirá: $4,398.98 en su casa en el año 12
$3,192.84 irá al INTERES
$1,206.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $262.22 $104.36 $44,847.29
146 $261.61 $104.97 $44,742.31
147 $261.00 $105.58 $44,636.73
148 $260.38 $106.20 $44,530.53
149 $259.76 $106.82 $44,423.71
150 $259.14 $107.44 $44,316.26
151 $258.51 $108.07 $44,208.19
152 $257.88 $108.70 $44,099.49
153 $257.25 $109.33 $43,990.16
154 $256.61 $109.97 $43,880.19
155 $255.97 $110.61 $43,769.57
156 $255.32 $111.26 $43,658.31
Total de años: 13
  Usted invertirá: $4,398.98 en su casa en el año 13
$3,105.64 irá al INTERES
$1,293.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $254.67 $111.91 $43,546.40
158 $254.02 $112.56 $43,433.84
159 $253.36 $113.22 $43,320.63
160 $252.70 $113.88 $43,206.75
161 $252.04 $114.54 $43,092.21
162 $251.37 $115.21 $42,977.00
163 $250.70 $115.88 $42,861.11
164 $250.02 $116.56 $42,744.55
165 $249.34 $117.24 $42,627.32
166 $248.66 $117.92 $42,509.39
167 $247.97 $118.61 $42,390.78
168 $247.28 $119.30 $42,271.48
Total de años: 14
  Usted invertirá: $4,398.98 en su casa en el año 14
$3,012.15 irá al INTERES
$1,386.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $246.58 $120.00 $42,151.48
170 $245.88 $120.70 $42,030.79
171 $245.18 $121.40 $41,909.38
172 $244.47 $122.11 $41,787.27
173 $243.76 $122.82 $41,664.45
174 $243.04 $123.54 $41,540.91
175 $242.32 $124.26 $41,416.65
176 $241.60 $124.98 $41,291.67
177 $240.87 $125.71 $41,165.95
178 $240.13 $126.45 $41,039.51
179 $239.40 $127.18 $40,912.32
180 $238.66 $127.93 $40,784.40
Total de años: 15
  Usted invertirá: $4,398.98 en su casa en el año 15
$2,911.89 irá al INTERES
$1,487.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $237.91 $128.67 $40,655.72
182 $237.16 $129.42 $40,526.30
183 $236.40 $130.18 $40,396.12
184 $235.64 $130.94 $40,265.18
185 $234.88 $131.70 $40,133.48
186 $234.11 $132.47 $40,001.01
187 $233.34 $133.24 $39,867.77
188 $232.56 $134.02 $39,733.75
189 $231.78 $134.80 $39,598.95
190 $230.99 $135.59 $39,463.36
191 $230.20 $136.38 $39,326.98
192 $229.41 $137.17 $39,189.81
Total de años: 16
  Usted invertirá: $4,398.98 en su casa en el año 16
$2,804.39 irá al INTERES
$1,594.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $228.61 $137.97 $39,051.83
194 $227.80 $138.78 $38,913.05
195 $226.99 $139.59 $38,773.47
196 $226.18 $140.40 $38,633.06
197 $225.36 $141.22 $38,491.84
198 $224.54 $142.05 $38,349.79
199 $223.71 $142.87 $38,206.92
200 $222.87 $143.71 $38,063.21
201 $222.04 $144.55 $37,918.67
202 $221.19 $145.39 $37,773.28
203 $220.34 $146.24 $37,627.04
204 $219.49 $147.09 $37,479.95
Total de años: 17
  Usted invertirá: $4,398.98 en su casa en el año 17
$2,689.12 irá al INTERES
$1,709.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $218.63 $147.95 $37,332.00
206 $217.77 $148.81 $37,183.19
207 $216.90 $149.68 $37,033.51
208 $216.03 $150.55 $36,882.95
209 $215.15 $151.43 $36,731.52
210 $214.27 $152.31 $36,579.21
211 $213.38 $153.20 $36,426.01
212 $212.49 $154.10 $36,271.91
213 $211.59 $155.00 $36,116.91
214 $210.68 $155.90 $35,961.01
215 $209.77 $156.81 $35,804.21
216 $208.86 $157.72 $35,646.48
Total de años: 18
  Usted invertirá: $4,398.98 en su casa en el año 18
$2,565.51 irá al INTERES
$1,833.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $207.94 $158.64 $35,487.84
218 $207.01 $159.57 $35,328.27
219 $206.08 $160.50 $35,167.77
220 $205.15 $161.44 $35,006.33
221 $204.20 $162.38 $34,843.95
222 $203.26 $163.33 $34,680.63
223 $202.30 $164.28 $34,516.35
224 $201.35 $165.24 $34,351.11
225 $200.38 $166.20 $34,184.91
226 $199.41 $167.17 $34,017.74
227 $198.44 $168.14 $33,849.60
228 $197.46 $169.13 $33,680.47
Total de años: 19
  Usted invertirá: $4,398.98 en su casa en el año 19
$2,432.97 irá al INTERES
$1,966.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $196.47 $170.11 $33,510.36
230 $195.48 $171.10 $33,339.26
231 $194.48 $172.10 $33,167.15
232 $193.48 $173.11 $32,994.05
233 $192.47 $174.12 $32,819.93
234 $191.45 $175.13 $32,644.80
235 $190.43 $176.15 $32,468.65
236 $189.40 $177.18 $32,291.46
237 $188.37 $178.21 $32,113.25
238 $187.33 $179.25 $31,933.99
239 $186.28 $180.30 $31,753.69
240 $185.23 $181.35 $31,572.34
Total de años: 20
  Usted invertirá: $4,398.98 en su casa en el año 20
$2,290.85 irá al INTERES
$2,108.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $184.17 $182.41 $31,389.93
242 $183.11 $183.47 $31,206.46
243 $182.04 $184.54 $31,021.92
244 $180.96 $185.62 $30,836.30
245 $179.88 $186.70 $30,649.59
246 $178.79 $187.79 $30,461.80
247 $177.69 $188.89 $30,272.91
248 $176.59 $189.99 $30,082.92
249 $175.48 $191.10 $29,891.82
250 $174.37 $192.21 $29,699.61
251 $173.25 $193.33 $29,506.28
252 $172.12 $194.46 $29,311.82
Total de años: 21
  Usted invertirá: $4,398.98 en su casa en el año 21
$2,138.45 irá al INTERES
$2,260.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $170.99 $195.60 $29,116.22
254 $169.84 $196.74 $28,919.48
255 $168.70 $197.88 $28,721.60
256 $167.54 $199.04 $28,522.56
257 $166.38 $200.20 $28,322.36
258 $165.21 $201.37 $28,120.99
259 $164.04 $202.54 $27,918.45
260 $162.86 $203.72 $27,714.72
261 $161.67 $204.91 $27,509.81
262 $160.47 $206.11 $27,303.70
263 $159.27 $207.31 $27,096.39
264 $158.06 $208.52 $26,887.87
Total de años: 22
  Usted invertirá: $4,398.98 en su casa en el año 22
$1,975.04 irá al INTERES
$2,423.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $156.85 $209.74 $26,678.14
266 $155.62 $210.96 $26,467.18
267 $154.39 $212.19 $26,254.99
268 $153.15 $213.43 $26,041.56
269 $151.91 $214.67 $25,826.89
270 $150.66 $215.92 $25,610.96
271 $149.40 $217.18 $25,393.78
272 $148.13 $218.45 $25,175.33
273 $146.86 $219.73 $24,955.60
274 $145.57 $221.01 $24,734.60
275 $144.29 $222.30 $24,512.30
276 $142.99 $223.59 $24,288.71
Total de años: 23
  Usted invertirá: $4,398.98 en su casa en el año 23
$1,799.81 irá al INTERES
$2,599.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $141.68 $224.90 $24,063.81
278 $140.37 $226.21 $23,837.60
279 $139.05 $227.53 $23,610.07
280 $137.73 $228.86 $23,381.21
281 $136.39 $230.19 $23,151.02
282 $135.05 $231.53 $22,919.49
283 $133.70 $232.88 $22,686.60
284 $132.34 $234.24 $22,452.36
285 $130.97 $235.61 $22,216.75
286 $129.60 $236.98 $21,979.77
287 $128.22 $238.37 $21,741.40
288 $126.82 $239.76 $21,501.64
Total de años: 24
  Usted invertirá: $4,398.98 en su casa en el año 24
$1,611.92 irá al INTERES
$2,787.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $125.43 $241.16 $21,260.49
290 $124.02 $242.56 $21,017.93
291 $122.60 $243.98 $20,773.95
292 $121.18 $245.40 $20,528.55
293 $119.75 $246.83 $20,281.72
294 $118.31 $248.27 $20,033.45
295 $116.86 $249.72 $19,783.73
296 $115.41 $251.18 $19,532.55
297 $113.94 $252.64 $19,279.91
298 $112.47 $254.12 $19,025.79
299 $110.98 $255.60 $18,770.19
300 $109.49 $257.09 $18,513.11
Total de años: 25
  Usted invertirá: $4,398.98 en su casa en el año 25
$1,410.44 irá al INTERES
$2,988.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $107.99 $258.59 $18,254.52
302 $106.48 $260.10 $17,994.42
303 $104.97 $261.61 $17,732.81
304 $103.44 $263.14 $17,469.67
305 $101.91 $264.68 $17,204.99
306 $100.36 $266.22 $16,938.77
307 $98.81 $267.77 $16,671.00
308 $97.25 $269.33 $16,401.66
309 $95.68 $270.91 $16,130.76
310 $94.10 $272.49 $15,858.27
311 $92.51 $274.08 $15,584.20
312 $90.91 $275.67 $15,308.52
Total de años: 26
  Usted invertirá: $4,398.98 en su casa en el año 26
$1,194.40 irá al INTERES
$3,204.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $89.30 $277.28 $15,031.24
314 $87.68 $278.90 $14,752.34
315 $86.06 $280.53 $14,471.82
316 $84.42 $282.16 $14,189.65
317 $82.77 $283.81 $13,905.85
318 $81.12 $285.46 $13,620.38
319 $79.45 $287.13 $13,333.25
320 $77.78 $288.80 $13,044.45
321 $76.09 $290.49 $12,753.96
322 $74.40 $292.18 $12,461.77
323 $72.69 $293.89 $12,167.89
324 $70.98 $295.60 $11,872.28
Total de años: 27
  Usted invertirá: $4,398.98 en su casa en el año 27
$962.74 irá al INTERES
$3,436.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $69.25 $297.33 $11,574.96
326 $67.52 $299.06 $11,275.90
327 $65.78 $300.81 $10,975.09
328 $64.02 $302.56 $10,672.53
329 $62.26 $304.33 $10,368.21
330 $60.48 $306.10 $10,062.10
331 $58.70 $307.89 $9,754.22
332 $56.90 $309.68 $9,444.54
333 $55.09 $311.49 $9,133.05
334 $53.28 $313.31 $8,819.74
335 $51.45 $315.13 $8,504.61
336 $49.61 $316.97 $8,187.64
Total de años: 28
  Usted invertirá: $4,398.98 en su casa en el año 28
$714.33 irá al INTERES
$3,684.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $47.76 $318.82 $7,868.82
338 $45.90 $320.68 $7,548.14
339 $44.03 $322.55 $7,225.59
340 $42.15 $324.43 $6,901.15
341 $40.26 $326.32 $6,574.83
342 $38.35 $328.23 $6,246.60
343 $36.44 $330.14 $5,916.46
344 $34.51 $332.07 $5,584.39
345 $32.58 $334.01 $5,250.38
346 $30.63 $335.95 $4,914.43
347 $28.67 $337.91 $4,576.51
348 $26.70 $339.89 $4,236.63
Total de años: 29
  Usted invertirá: $4,398.98 en su casa en el año 29
$447.97 irá al INTERES
$3,951.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $24.71 $341.87 $3,894.76
350 $22.72 $343.86 $3,550.90
351 $20.71 $345.87 $3,205.03
352 $18.70 $347.89 $2,857.14
353 $16.67 $349.91 $2,507.23
354 $14.63 $351.96 $2,155.27
355 $12.57 $354.01 $1,801.26
356 $10.51 $356.07 $1,445.19
357 $8.43 $358.15 $1,087.04
358 $6.34 $360.24 $726.80
359 $4.24 $362.34 $364.46
360 $2.13 $364.46 $0.00
Total de años: 30
  Usted invertirá: $4,398.98 en su casa en el año 30
$162.35 irá al INTERES
$4,236.63 irá al PRINCIPAL
 

Los resultados obtenidos en esta página no representa una oferta, ni aprobación de la hipoteca ni pago.